In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Revenue from Operations | 0.0 | 0.0 | 491.9 | 842.8 | |
| Other Income | 37.4 | 41.6 | 295.8 | 112.9 | |
| Total Income | 37.4 | 41.6 | 787.7 | 955.7 | |
| Expenses | |||||
| + Cost of Materials Consumed | 0.0 | 0.0 | 211.6 | 340.2 | |
| + Changes in Inventories | 0.0 | 0.0 | -26.8 | -22.4 | |
| + Employee Benefit Expense | 2.1 | 2.6 | 144.7 | 227.6 | |
| + Finance Costs | 17.1 | 18.2 | 19.7 | 23.6 | |
| + Depreciation & Amortisation | 3.2 | 4.5 | 14.5 | 20.9 | |
| + Other Expenses | 6.9 | 7.8 | 114.5 | 176.5 | |
| Total Expenses | 29.2 | 33.1 | 478.2 | 766.4 | |
| EBITDA | -8.9 | -10.4 | 47.9 | 120.9 | |
| EBIT | -12.1 | -14.9 | 33.4 | 100.0 | |
| Profit | |||||
| PBT before Exceptional Items | 8.2 | 8.4 | 309.5 | 189.3 | |
| + Exceptional Items | 0.0 | 0.0 | -10.5 | -12.1 | |
| Pretax Income | 8.2 | 8.4 | 299.0 | 177.2 | |
| + Current Tax | 0.6 | 0.0 | 32.9 | 12.4 | |
| + Deferred Tax | 0.0 | 0.0 | 0.5 | 1.1 | |
| Tax Expense | 0.6 | 0.0 | 33.4 | 13.4 | |
| + Share of Associates & JVs | -20.3 | -38.4 | 2.5 | -0.4 | |
| Net Income | -12.7 | -29.9 | 268.0 | 163.4 | |
| + Net Income — Continuing Ops | 7.6 | 8.4 | 265.6 | 163.8 | |
| + Other Comprehensive Income | 0.0 | -7.0 | 0.6 | 0.5 | |
| Total Comprehensive Income | -12.7 | -36.9 | 268.6 | 163.9 | |
| Net Income to Common | — | 0.0 | 268.0 | — | |
| Minority Interest | — | 0.0 | 0.0 | — | |
| Per Share | |||||
| Basic EPS | -1.73 | -4.06 | 15.21 | 9.24 | |
| Diluted EPS | -1.73 | -4.06 | 15.21 | 9.24 | |
| Revenue Detail — as filed | |||||
| + Share of P&L — Partnership Firms / LLPs | -20.3 | 0.0 | 0.0 | — | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -7.0 | 0.6 | — | |
| + Items NOT to be Reclassified to P&L | — | 0.1 | 0.6 | — | |
| + Tax on Items NOT to be Reclassified | — | 7.0 | 0.0 | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 268.6 | — | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | 0.0 | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -1.73 | -4.06 | 15.21 | 9.24 | |
| Diluted EPS — Continuing Operations | -1.73 | -4.06 | 15.21 | 9.24 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 0.0 | 0.0 | 307.1 | 525.0 | |
| Gross Margin % | — | — | 62.43 | 62.29 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 8.2 | 8.4 | 309.5 | 189.3 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | -10.5 | -12.1 | |
| Net Income Adj (tax-effected) | -12.7 | -29.9 | 277.4 | 174.6 | |
| EPS Adj | -1.73 | -4.06 | 15.74 | 9.87 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 73.8 | 73.8 | 176.2 | 17,62,397.0 | |